Market Closed -
Oslo Bors
10:45:00 2024-05-08 am EDT
|
5-day change
|
1st Jan Change
|
113.8
NOK
|
0.00%
|
|
+0.35%
|
+1.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,213
|
9,402
|
14,389
|
7,600
|
12,195
|
11,833
|
-
|
-
|
Enterprise Value (EV)
2 |
7,343
|
9,872
|
16,713
|
9,799
|
14,004
|
13,138
|
12,670
|
11,787
|
P/E ratio
|
114
x
|
-140
x
|
-194
x
|
-4.2
x
|
-81.6
x
|
41
x
|
28.3
x
|
21.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.75
x
|
14
x
|
12.6
x
|
4.62
x
|
6.68
x
|
5.79
x
|
5.16
x
|
4.57
x
|
EV / Revenue
|
9.93
x
|
14.7
x
|
14.7
x
|
5.96
x
|
7.67
x
|
6.43
x
|
5.52
x
|
4.55
x
|
EV / EBITDA
|
36.8
x
|
54.1
x
|
46.9
x
|
16.9
x
|
21.5
x
|
17
x
|
13.9
x
|
11.1
x
|
EV / FCF
|
85.8
x
|
161
x
|
156
x
|
37.3
x
|
40.4
x
|
25.4
x
|
21.9
x
|
-
|
FCF Yield
|
1.17%
|
0.62%
|
0.64%
|
2.68%
|
2.48%
|
3.93%
|
4.57%
|
-
|
Price to Book
|
4.62
x
|
8.36
x
|
1.01
x
|
0.85
x
|
-
|
1.35
x
|
1.29
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
684,949
|
684,896
|
1,223,575
|
1,215,636
|
1,218,183
|
1,218,317
|
-
|
-
|
Reference price
3 |
104.0
|
144.0
|
117.3
|
65.60
|
112.4
|
113.8
|
113.8
|
113.8
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
1NOK in Million2EUR in Million3NOK Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
739.5
|
673.5
|
1,139
|
1,644
|
1,826
|
2,043
|
2,295
|
2,589
|
EBITDA
1 |
199.5
|
182.5
|
356
|
579
|
651
|
770.7
|
914
|
1,060
|
EBIT
1 |
122.8
|
55.9
|
200
|
95
|
351
|
526.8
|
690.4
|
824
|
Operating Margin
|
16.61%
|
8.3%
|
17.56%
|
5.78%
|
19.22%
|
25.79%
|
30.08%
|
31.83%
|
Earnings before Tax (EBT)
1 |
116.7
|
-38.8
|
-35
|
-1,676
|
-91
|
420.6
|
580.5
|
783.2
|
Net income
1 |
64
|
-71.6
|
-54
|
-1,752
|
-142
|
281.9
|
429.2
|
555.6
|
Net margin
|
8.65%
|
-10.63%
|
-4.74%
|
-106.57%
|
-7.78%
|
13.8%
|
18.7%
|
21.46%
|
EPS
2 |
0.9092
|
-1.026
|
-0.6047
|
-15.63
|
-1.377
|
2.775
|
4.017
|
5.204
|
Free Cash Flow
1 |
85.6
|
61.2
|
107
|
263
|
347
|
516.2
|
578.7
|
-
|
FCF margin
|
11.58%
|
9.09%
|
9.39%
|
16%
|
19%
|
25.27%
|
25.22%
|
-
|
FCF Conversion (EBITDA)
|
42.91%
|
33.53%
|
30.06%
|
45.42%
|
53.3%
|
66.98%
|
63.32%
|
-
|
FCF Conversion (Net income)
|
133.75%
|
-
|
-
|
-
|
-
|
183.15%
|
134.84%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
386
|
394
|
387
|
417
|
408
|
431
|
435
|
465
|
454
|
472
|
478.9
|
512.5
|
504.6
|
525
|
-
|
EBITDA
1 |
127
|
124
|
125
|
146
|
141
|
149
|
145
|
177
|
171
|
159
|
169
|
201
|
187
|
181
|
-
|
EBIT
1 |
43
|
60
|
60
|
47
|
-38
|
31
|
52
|
75
|
62
|
81
|
104
|
118.7
|
126.8
|
107
|
-
|
Operating Margin
|
11.14%
|
15.23%
|
15.5%
|
11.27%
|
-9.31%
|
7.19%
|
11.95%
|
16.13%
|
13.66%
|
17.16%
|
21.72%
|
23.17%
|
25.13%
|
20.38%
|
-
|
Earnings before Tax (EBT)
1 |
14
|
5
|
72
|
25
|
-48
|
-1,726
|
38
|
63
|
41
|
-233
|
85.06
|
112.6
|
101.7
|
102.2
|
-
|
Net income
1 |
1
|
26
|
72
|
-14
|
-54
|
-1,755
|
16
|
45
|
38
|
-241
|
56.19
|
75.81
|
66.97
|
66.12
|
-
|
Net margin
|
0.26%
|
6.6%
|
18.6%
|
-3.36%
|
-13.24%
|
-407.19%
|
3.68%
|
9.68%
|
8.37%
|
-51.06%
|
11.73%
|
14.79%
|
13.27%
|
12.59%
|
-
|
EPS
2 |
-
|
0.2016
|
0.6157
|
-0.0975
|
-0.4136
|
-15.74
|
0.1179
|
0.4621
|
0.3494
|
-2.295
|
0.5340
|
0.6413
|
0.6035
|
0.6050
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/25/21
|
2/24/22
|
5/23/22
|
8/29/22
|
11/24/22
|
2/23/23
|
5/23/23
|
8/30/23
|
11/21/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
130
|
470
|
2,324
|
2,199
|
1,809
|
1,305
|
837
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
46
|
Leverage (Debt/EBITDA)
|
0.6526
x
|
2.575
x
|
6.528
x
|
3.798
x
|
2.779
x
|
1.693
x
|
0.9157
x
|
-
|
Free Cash Flow
1 |
85.6
|
61.2
|
107
|
263
|
347
|
516
|
579
|
-
|
ROE (net income / shareholders' equity)
|
4.5%
|
-5.25%
|
1.61%
|
0.27%
|
1.8%
|
3.61%
|
4.84%
|
6.08%
|
ROA (Net income/ Total Assets)
|
3%
|
-2.63%
|
-0.61%
|
0.2%
|
1.29%
|
2.59%
|
3.37%
|
4.72%
|
Assets
1 |
2,137
|
2,722
|
8,802
|
-886,640
|
-11,015
|
10,877
|
12,731
|
11,778
|
Book Value Per Share
2 |
22.50
|
17.20
|
116.0
|
76.90
|
-
|
84.50
|
88.50
|
92.90
|
Cash Flow per Share
2 |
1.980
|
1.530
|
2.060
|
3.140
|
4.530
|
4.900
|
6.070
|
8.440
|
Capex
1 |
48.5
|
43.5
|
77
|
89
|
120
|
118
|
127
|
142
|
Capex / Sales
|
6.56%
|
6.46%
|
6.76%
|
5.41%
|
6.57%
|
5.8%
|
5.51%
|
5.5%
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
113.8
NOK Average target price
113.9
NOK Spread / Average Target +0.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.25% | 12.72B | | +25.95% | 430B | | +25.72% | 263B | | +10.33% | 138B | | +8.01% | 100B | | +25.63% | 87.99B | | +17.47% | 46.22B | | +4.52% | 36.88B | | +20.84% | 35.21B | | +15.15% | 29.13B |
Other Internet Services
|